Property Info
- MLS TB8499139
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2393
- Living Area (sqft) 1793
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate7.2 | Gross Yield8.6% | Annual Rent$38,400.00 | Property Taxes$6,167.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,167.60 | $30,838.00 | $61,676.00 | |||
| Net Cash Flow | $32,232.40 | $161,162.00 | $322,324.00 |